[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	606,604	526,141	393,266	309,516	356,072	266,560	265,104	14.77%
YoY %	15.29%	33.79%	27.06%	-13.07%	33.58%	0.55%	-	-
Horiz. %	228.82%	198.47%	148.34%	116.75%	134.31%	100.55%	100.00%	-
PBT	95,140	67,000	36,193	25,130	33,849	10,645	30,452	20.88%
YoY %	42.00%	85.12%	44.02%	-25.76%	217.98%	-65.04%	-	-
Horiz. %	312.43%	220.02%	118.85%	82.52%	111.16%	34.96%	100.00%	-
Tax	-22,713	-15,177	-8,894	-6,357	-8,554	-3,508	-7,474	20.33%
YoY %	-49.65%	-70.64%	-39.91%	25.68%	-143.84%	53.06%	-	-
Horiz. %	303.89%	203.06%	119.00%	85.05%	114.45%	46.94%	100.00%	-
NP	72,426	51,822	27,298	18,773	25,294	7,137	22,977	21.06%
YoY %	39.76%	89.84%	45.41%	-25.78%	254.41%	-68.94%	-	-
Horiz. %	315.21%	225.54%	118.81%	81.70%	110.08%	31.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,426	51,822	27,298	18,773	25,294	7,137	22,977	21.06%
YoY %	39.76%	89.84%	45.41%	-25.78%	254.41%	-68.94%	-	-
Horiz. %	315.21%	225.54%	118.81%	81.70%	110.08%	31.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.87%	22.65%	24.57%	25.30%	25.27%	32.95%	24.54%	-
YoY %	5.39%	-7.81%	-2.89%	0.12%	-23.31%	34.27%	-	-
Horiz. %	97.27%	92.30%	100.12%	103.10%	102.97%	134.27%	100.00%	-
Total Cost	534,177	474,318	365,968	290,742	330,777	259,422	242,126	14.08%
YoY %	12.62%	29.61%	25.87%	-12.10%	27.51%	7.14%	-	-
Horiz. %	220.62%	195.90%	151.15%	120.08%	136.61%	107.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	251,981	217,223	157,596	143,675	134,706	115,371	113,742	14.16%
YoY %	16.00%	37.84%	9.69%	6.66%	16.76%	1.43%	-	-
Horiz. %	221.54%	190.98%	138.56%	126.32%	118.43%	101.43%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	28,800	17,592	8,800	6,799	7,200	2,800	8,000	23.77%
YoY %	63.71%	99.91%	29.43%	-5.57%	157.14%	-65.00%	-	-
Horiz. %	360.00%	219.90%	110.00%	84.99%	90.00%	35.00%	100.00%	-
Div Payout %	39.76%	33.95%	32.24%	36.22%	28.46%	39.24%	34.82%	-
YoY %	17.11%	5.30%	-10.99%	27.27%	-27.47%	12.69%	-	-
Horiz. %	114.19%	97.50%	92.59%	104.02%	81.73%	112.69%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	251,981	217,223	157,596	143,675	134,706	115,371	113,742	14.16%
YoY %	16.00%	37.84%	9.69%	6.66%	16.76%	1.43%	-	-
Horiz. %	221.54%	190.98%	138.56%	126.32%	118.43%	101.43%	100.00%	-
NOSH	180,000	60,000	60,000	60,000	60,000	60,011	60,003	20.07%
YoY %	200.00%	0.00%	0.00%	0.00%	-0.02%	0.01%	-	-
Horiz. %	299.99%	100.00%	100.00%	100.00%	100.00%	100.01%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	11.94%	9.85%	6.94%	6.07%	7.10%	2.68%	8.67%	-
YoY %	21.22%	41.93%	14.33%	-14.51%	164.93%	-69.09%	-	-
Horiz. %	137.72%	113.61%	80.05%	70.01%	81.89%	30.91%	100.00%	-
ROE	28.74%	23.86%	17.32%	13.07%	18.78%	6.19%	20.20%	-
YoY %	20.45%	37.76%	32.52%	-30.40%	203.39%	-69.36%	-	-
Horiz. %	142.28%	118.12%	85.74%	64.70%	92.97%	30.64%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	337.00	292.30	655.44	515.86	593.45	444.18	441.81	-4.40%
YoY %	15.29%	-55.40%	27.06%	-13.07%	33.61%	0.54%	-	-
Horiz. %	76.28%	66.16%	148.35%	116.76%	134.32%	100.54%	100.00%	-
EPS	40.24	28.79	45.49	31.29	42.16	11.89	38.29	0.83%
YoY %	39.77%	-36.71%	45.38%	-25.78%	254.58%	-68.95%	-	-
Horiz. %	105.09%	75.19%	118.80%	81.72%	110.11%	31.05%	100.00%	-
DPS	16.00	9.77	14.67	11.33	12.00	4.67	13.33	3.08%
YoY %	63.77%	-33.40%	29.48%	-5.58%	156.96%	-64.97%	-	-
Horiz. %	120.03%	73.29%	110.05%	85.00%	90.02%	35.03%	100.00%	-
NAPS	1.3999	1.2068	2.6266	2.3946	2.2451	1.9225	1.8956	-4.92%
YoY %	16.00%	-54.05%	9.69%	6.66%	16.78%	1.42%	-	-
Horiz. %	73.85%	63.66%	138.56%	126.32%	118.44%	101.42%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 60,000
RPS	112.12	97.25	72.69	57.21	65.82	49.27	49.00	14.77%
YoY %	15.29%	33.79%	27.06%	-13.08%	33.59%	0.55%	-	-
Horiz. %	228.82%	198.47%	148.35%	116.76%	134.33%	100.55%	100.00%	-
EPS	13.39	9.58	5.05	3.47	4.68	1.32	4.25	21.05%
YoY %	39.77%	89.70%	45.53%	-25.85%	254.55%	-68.94%	-	-
Horiz. %	315.06%	225.41%	118.82%	81.65%	110.12%	31.06%	100.00%	-
DPS	5.32	3.25	1.63	1.26	1.33	0.52	1.48	23.74%
YoY %	63.69%	99.39%	29.37%	-5.26%	155.77%	-64.86%	-	-
Horiz. %	359.46%	219.59%	110.14%	85.14%	89.86%	35.14%	100.00%	-
NAPS	0.4658	0.4015	0.2913	0.2656	0.249	0.2133	0.2102	14.16%
YoY %	16.01%	37.83%	9.68%	6.67%	16.74%	1.47%	-	-
Horiz. %	221.60%	191.01%	138.58%	126.36%	118.46%	101.47%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	3.10	7.15	2.55	1.45	1.13	0.72	1.13	-
P/RPS	0.92	2.45	0.39	0.28	0.19	0.16	0.26	23.42%
YoY %	-62.45%	528.21%	39.29%	47.37%	18.75%	-38.46%	-	-
Horiz. %	353.85%	942.31%	150.00%	107.69%	73.08%	61.54%	100.00%	-
P/EPS	7.70	24.83	5.60	4.63	2.68	6.05	2.95	17.32%
YoY %	-68.99%	343.39%	20.95%	72.76%	-55.70%	105.08%	-	-
Horiz. %	261.02%	841.69%	189.83%	156.95%	90.85%	205.08%	100.00%	-
EY	12.98	4.03	17.84	21.58	37.31	16.52	33.89	-14.76%
YoY %	222.08%	-77.41%	-17.33%	-42.16%	125.85%	-51.25%	-	-
Horiz. %	38.30%	11.89%	52.64%	63.68%	110.09%	48.75%	100.00%	-
DY	5.16	1.37	5.75	7.82	10.62	6.48	11.80	-12.86%
YoY %	276.64%	-76.17%	-26.47%	-26.37%	63.89%	-45.08%	-	-
Horiz. %	43.73%	11.61%	48.73%	66.27%	90.00%	54.92%	100.00%	-
P/NAPS	2.21	5.92	0.97	0.61	0.50	0.37	0.60	24.24%
YoY %	-62.67%	510.31%	59.02%	22.00%	35.14%	-38.33%	-	-
Horiz. %	368.33%	986.67%	161.67%	101.67%	83.33%	61.67%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	25/11/16	20/11/15	21/11/14	26/11/13	26/11/12	23/11/11	24/11/10	-
Price	3.18	2.87	2.87	1.68	1.28	0.84	1.22	-
P/RPS	0.94	0.98	0.44	0.33	0.22	0.19	0.28	22.34%
YoY %	-4.08%	122.73%	33.33%	50.00%	15.79%	-32.14%	-	-
Horiz. %	335.71%	350.00%	157.14%	117.86%	78.57%	67.86%	100.00%	-
P/EPS	7.90	9.97	6.31	5.37	3.04	7.06	3.19	16.29%
YoY %	-20.76%	58.00%	17.50%	76.64%	-56.94%	121.32%	-	-
Horiz. %	247.65%	312.54%	197.81%	168.34%	95.30%	221.32%	100.00%	-
EY	12.65	10.03	15.85	18.62	32.94	14.16	31.39	-14.04%
YoY %	26.12%	-36.72%	-14.88%	-43.47%	132.63%	-54.89%	-	-
Horiz. %	40.30%	31.95%	50.49%	59.32%	104.94%	45.11%	100.00%	-
DY	5.03	3.41	5.11	6.75	9.38	5.56	10.93	-12.12%
YoY %	47.51%	-33.27%	-24.30%	-28.04%	68.71%	-49.13%	-	-
Horiz. %	46.02%	31.20%	46.75%	61.76%	85.82%	50.87%	100.00%	-
P/NAPS	2.27	2.38	1.09	0.70	0.57	0.44	0.64	23.46%
YoY %	-4.62%	118.35%	55.71%	22.81%	29.55%	-31.25%	-	-
Horiz. %	354.69%	371.87%	170.31%	109.38%	89.06%	68.75%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos